Supplemental Guarantor Information | Supplemental Guarantor Information For purposes of this Note 14, including the tables, "Parent Issuer" shall mean MCBC. "Subsidiary Guarantors" shall mean certain Canadian and U.S. subsidiaries reflecting the substantial operations of our North America segment. SEC Registered Securities On May 3, 2012, MCBC issued $1.9 billion of senior notes, in a registered public offering, consisting of $300 million 2.0% senior notes due 2017 (subsequently repaid in the second quarter of 2017), $500 million 3.5% senior notes due 2022, and $1.1 billion 5.0% senior notes due 2042. Additionally, on July 7, 2016, MCBC issued $500 million 1.45% senior notes due 2019 (subsequently repaid in the third quarter of 2019), $1.0 billion 2.10% senior notes due 2021, $2.0 billion 3.0% senior notes due 2026, $1.8 billion 4.2% senior notes due 2046 and EUR $800.0 million 1.25% senior notes due 2024, in a registered public offering. "Parent Issuer" in the below tables is specifically referring to MCBC in its capacity as the issuer of these 2012 and 2016 issuances. These senior notes are guaranteed on a senior unsecured basis by the Subsidiary Guarantors. Each of the Subsidiary Guarantors is 100% owned by the Parent Issuer. The guarantees are full and unconditional and joint and several. None of our other outstanding debt is registered with the SEC, and such other outstanding debt is guaranteed on a senior unsecured basis by the Parent and/or Subsidiary Guarantors. These guarantees are full and unconditional and joint and several. See Note 8, "Debt" for details of all debt issued and outstanding as of September 30, 2020. Presentation The following information sets forth the unaudited condensed consolidating statements of operations for the three and nine months ended September 30, 2020 and September 30, 2019, unaudited condensed consolidating balance sheets as of September 30, 2020 and December 31, 2019, and unaudited condensed consolidating statements of cash flows for the nine months ended September 30, 2020 and September 30, 2019. Investments in subsidiaries are accounted for under the equity method; accordingly, entries necessary to consolidate the Parent Issuer and all of our guarantor and non-guarantor subsidiaries are reflected in the eliminations column. In the opinion of management, separate complete financial statements of MCBC and the Subsidiary Guarantors would not provide additional material information that would be useful in assessing their financial composition. MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended September 30, 2020 Parent Subsidiary Subsidiary Eliminations Consolidated Sales $ 4.4 $ 2,588.2 $ 929.3 $ (143.5) $ 3,378.4 Excise taxes — (354.1) (270.8) — (624.9) Net sales 4.4 2,234.1 658.5 (143.5) 2,753.5 Cost of goods sold (0.5) (1,241.4) (446.1) 137.0 (1,551.0) Gross profit 3.9 992.7 212.4 (6.5) 1,202.5 Marketing, general and administrative expenses (22.2) (479.2) (139.6) 6.5 (634.5) Special items, net (1.4) (27.8) (30.5) — (59.7) Equity income (loss) in subsidiaries 400.2 (6.7) 52.3 (445.8) — Operating income (loss) 380.5 479.0 94.6 (445.8) 508.3 Interest income (expense), net (59.3) 23.2 (31.8) — (67.9) Other pension and postretirement benefits (costs), net (0.1) 5.1 2.6 — 7.6 Other income (expense), net 0.6 1.9 (0.1) — 2.4 Income (loss) before income taxes 321.7 509.2 65.3 (445.8) 450.4 Income tax benefit (expense) 21.1 (109.1) (16.0) — (104.0) Net income (loss) 342.8 400.1 49.3 (445.8) 346.4 Net (income) loss attributable to noncontrolling interests — — (3.6) — (3.6) Net income (loss) attributable to MCBC $ 342.8 $ 400.1 $ 45.7 $ (445.8) $ 342.8 Comprehensive income (loss) attributable to MCBC $ 505.0 $ 581.2 $ 252.9 $ (834.1) $ 505.0 MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended September 30, 2019 Parent Subsidiary Subsidiary Eliminations Consolidated Sales $ 31.5 $ 2,631.6 $ 1,004.3 $ (169.4) $ 3,498.0 Excise taxes — (367.6) (288.8) — (656.4) Net sales 31.5 2,264.0 715.5 (169.4) 2,841.6 Cost of goods sold (2.0) (1,330.5) (477.5) 124.6 (1,685.4) Gross profit 29.5 933.5 238.0 (44.8) 1,156.2 Marketing, general and administrative expenses (45.0) (528.6) (161.4) 44.8 (690.2) Special items, net — (324.9) (378.4) — (703.3) Equity income (loss) in subsidiaries (398.3) (320.3) (265.3) 983.9 — Operating income (loss) (413.8) (240.3) (567.1) 983.9 (237.3) Interest income (expense), net (74.7) 87.2 (78.1) — (65.6) Other pension and postretirement benefits (costs), net — 1.2 6.8 — 8.0 Other income (expense), net (0.4) (59.7) 46.4 — (13.7) Income (loss) before income taxes (488.9) (211.6) (592.0) 983.9 (308.6) Income tax benefit (expense) 86.1 (185.4) 8.6 — (90.7) Net income (loss) (402.8) (397.0) (583.4) 983.9 (399.3) Net (income) loss attributable to noncontrolling interests — — (3.5) — (3.5) Net income (loss) attributable to MCBC $ (402.8) $ (397.0) $ (586.9) $ 983.9 $ (402.8) Comprehensive income (loss) attributable to MCBC $ (602.5) $ (592.5) $ (696.9) $ 1,289.4 $ (602.5) MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2020 Parent Subsidiary Subsidiary Eliminations Consolidated Sales $ 10.1 $ 7,156.6 $ 2,174.3 $ (395.0) $ 8,946.0 Excise taxes — (964.1) (622.2) — (1,586.3) Net sales 10.1 6,192.5 1,552.1 (395.0) 7,359.7 Cost of goods sold (1.4) (3,696.9) (1,165.4) 377.1 (4,486.6) Gross profit 8.7 2,495.6 386.7 (17.9) 2,873.1 Marketing, general and administrative expenses (85.3) (1,304.5) (416.8) 17.9 (1,788.7) Special items, net (16.8) (154.9) (38.9) — (210.6) Equity income (loss) in subsidiaries 641.3 (240.0) 48.6 (449.9) — Operating income (loss) 547.9 796.2 (20.4) (449.9) 873.8 Interest income (expense), net (179.7) 38.1 (64.9) — (206.5) Other pension and postretirement benefits (costs), net (0.4) 15.3 7.8 — 22.7 Other income (expense), net 0.3 1.8 1.3 — 3.4 Income (loss) before income taxes 368.1 851.4 (76.2) (449.9) 693.4 Income tax benefit (expense) 52.7 (208.8) (109.1) — (265.2) Net income (loss) 420.8 642.6 (185.3) (449.9) 428.2 Net (income) loss attributable to noncontrolling interests — — (7.4) — (7.4) Net income (loss) attributable to MCBC $ 420.8 $ 642.6 $ (192.7) $ (449.9) $ 420.8 Comprehensive income (loss) attributable to MCBC $ 199.6 $ 583.0 $ (270.3) $ (312.7) $ 199.6 MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2019 Parent Subsidiary Subsidiary Eliminations Consolidated Sales $ 96.1 $ 7,606.7 $ 2,688.1 $ (472.8) $ 9,918.1 Excise taxes — (1,032.5) (792.4) — (1,824.9) Net sales 96.1 6,574.2 1,895.7 (472.8) 8,093.2 Cost of goods sold (5.9) (3,864.2) (1,323.0) 334.9 (4,858.2) Gross profit 90.2 2,710.0 572.7 (137.9) 3,235.0 Marketing, general and administrative expenses (188.1) (1,552.1) (512.8) 137.9 (2,115.1) Special items, net (0.4) (281.3) (384.7) — (666.4) Equity income (loss) in subsidiaries 221.5 (450.0) (186.2) 414.7 — Operating income (loss) 123.2 426.6 (511.0) 414.7 453.5 Interest income (expense), net (228.3) 255.7 (231.9) — (204.5) Other pension and postretirement benefits (costs), net — 3.5 21.5 — 25.0 Other income (expense), net (0.5) (67.1) 66.9 — (0.7) Income (loss) before income taxes (105.6) 618.7 (654.5) 414.7 273.3 Income tax benefit (expense) 183.6 (395.2) 18.3 — (193.3) Net income (loss) 78.0 223.5 (636.2) 414.7 80.0 Net (income) loss attributable to noncontrolling interests — — (2.0) — (2.0) Net income (loss) attributable to MCBC $ 78.0 $ 223.5 $ (638.2) $ 414.7 $ 78.0 Comprehensive income attributable to MCBC $ (75.5) $ 102.3 $ (760.2) $ 657.9 $ (75.5) MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of September 30, 2020 Parent Subsidiary Subsidiary Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 48.4 $ 152.5 $ 530.4 $ — $ 731.3 Accounts receivable, net — 375.5 318.7 — 694.2 Other receivables, net 2.4 77.2 43.5 — 123.1 Inventories, net — 494.5 163.2 — 657.7 Other current assets, net 0.8 313.7 119.7 — 434.2 Intercompany accounts receivable 458.2 1,487.7 92.8 (2,038.7) — Total current assets 509.8 2,901.1 1,268.3 (2,038.7) 2,640.5 Properties, net 3.0 3,013.8 1,163.3 — 4,180.1 Goodwill — 6,141.1 1,483.0 — 7,624.1 Other intangibles, net 2.5 11,530.5 1,877.4 — 13,410.4 Net investment in and advances to subsidiaries 22,014.5 8,152.1 4,262.7 (34,429.3) — Other assets 122.0 361.2 419.4 (82.4) 820.2 Total assets $ 22,651.8 $ 32,099.8 $ 10,474.1 $ (36,550.4) $ 28,675.3 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 167.2 $ 1,830.3 $ 1,070.9 $ — $ 3,068.4 Current portion of long-term debt and short-term borrowings 1,224.0 5.7 12.4 — 1,242.1 Intercompany accounts payable 1,208.0 496.0 334.7 (2,038.7) — Total current liabilities 2,599.2 2,332.0 1,418.0 (2,038.7) 4,310.5 Long-term debt 6,293.7 760.5 75.3 — 7,129.5 Pension and postretirement benefits 7.7 669.9 13.9 — 691.5 Deferred tax liabilities — 1,608.2 750.2 (82.4) 2,276.0 Other liabilities 239.7 164.0 88.5 — 492.2 Intercompany notes payable — 3,942.2 3,788.6 (7,730.8) — Total liabilities 9,140.3 9,476.8 6,134.5 (9,851.9) 14,899.7 MCBC stockholders' equity 13,512.7 26,410.4 8,018.9 (34,429.3) 13,512.7 Intercompany notes receivable (1.2) (3,787.4) (3,942.2) 7,730.8 — Total stockholders' equity 13,511.5 22,623.0 4,076.7 (26,698.5) 13,512.7 Noncontrolling interests — — 262.9 — 262.9 Total equity 13,511.5 22,623.0 4,339.6 (26,698.5) 13,775.6 Total liabilities and equity $ 22,651.8 $ 32,099.8 $ 10,474.1 $ (36,550.4) $ 28,675.3 MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of December 31, 2019 Parent Subsidiary Subsidiary Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 15.7 $ 119.6 $ 388.1 $ — $ 523.4 Accounts receivable, net — 396.3 318.5 — 714.8 Other receivables, net 14.4 58.4 32.7 — 105.5 Inventories, net — 449.1 166.8 — 615.9 Other current assets, net 3.0 126.0 95.8 — 224.8 Intercompany accounts receivable 94.1 190.0 14.9 (299.0) — Total current assets 127.2 1,339.4 1,016.8 (299.0) 2,184.4 Properties, net 19.8 3,294.7 1,232.0 — 4,546.5 Goodwill — 6,146.5 1,484.9 — 7,631.4 Other intangibles, net 4.0 11,750.6 1,901.4 — 13,656.0 Net investment in and advances to subsidiaries 21,200.6 8,364.9 4,497.9 (34,063.4) — Other assets 137.2 364.4 417.9 (78.0) 841.5 Total assets $ 21,488.8 $ 31,260.5 $ 10,550.9 $ (34,440.4) $ 28,859.8 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 170.7 $ 1,722.0 $ 874.6 $ — $ 2,767.3 Current portion of long-term debt and short-term borrowings 499.7 415.1 13.4 — 928.2 Intercompany accounts payable — 150.7 148.3 (299.0) — Total current liabilities 670.4 2,287.8 1,036.3 (299.0) 3,695.5 Long-term debt 7,250.3 779.1 80.1 — 8,109.5 Pension and postretirement benefits 7.2 695.5 13.9 — 716.6 Deferred tax liabilities — 1,593.3 743.3 (78.0) 2,258.6 Other liabilities 142.6 172.2 91.7 — 406.5 Intercompany notes payable — — 65.0 (65.0) — Total liabilities 8,070.5 5,527.9 2,030.3 (442.0) 15,186.7 MCBC stockholders' equity 13,419.4 25,796.5 8,266.9 (34,063.4) 13,419.4 Intercompany notes receivable (1.1) (63.9) — 65.0 — Total stockholders' equity 13,418.3 25,732.6 8,266.9 (33,998.4) 13,419.4 Noncontrolling interests — — 253.7 — 253.7 Total equity 13,418.3 25,732.6 8,520.6 (33,998.4) 13,673.1 Total liabilities and equity $ 21,488.8 $ 31,260.5 $ 10,550.9 $ (34,440.4) $ 28,859.8 MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2020 Parent Subsidiary Subsidiary Eliminations Consolidated Net cash provided by (used in) operating activities $ 498.3 $ 774.0 $ 220.9 $ — $ 1,493.2 CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (4.9) (333.2) (118.3) — (456.4) Proceeds from sales of properties and other assets — 2.3 2.3 — 4.6 Other 3.2 (4.5) 1.8 — 0.5 Net intercompany investing activity (73.2) (3,611.3) (3,569.1) 7,253.6 — Net cash provided by (used in) investing activities (74.9) (3,946.7) (3,683.3) 7,253.6 (451.3) CASH FLOWS FROM FINANCING ACTIVITIES: Exercise of stock options under equity compensation plans 4.0 — — — 4.0 Dividends paid (115.3) — (10.0) — (125.3) Payments on debt and borrowings (500.0) (404.2) (9.3) — (913.5) Proceeds on debt and borrowings — — 1.5 — 1.5 Net proceeds from (payments on) revolving credit facilities and commercial paper 224.6 — — — 224.6 Change in overdraft balances and other (4.0) (34.6) 6.0 — (32.6) Net intercompany financing activity — 3,641.0 3,612.6 (7,253.6) — Net cash provided by (used in) financing activities (390.7) 3,202.2 3,600.8 (7,253.6) (841.3) CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents 32.7 29.5 138.4 — 200.6 Effect of foreign exchange rate changes on cash and cash equivalents — 3.4 3.9 — 7.3 Balance at beginning of year 15.7 119.6 388.1 — 523.4 Balance at end of period $ 48.4 $ 152.5 $ 530.4 $ — $ 731.3 MOLSON COORS BEVERAGE COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2019 Parent Subsidiary Subsidiary Eliminations Consolidated Net cash provided by (used in) operating activities $ 990.0 $ 341.7 $ 162.0 $ (205.5) $ 1,288.2 CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (7.2) (276.8) (173.3) — (457.3) Proceeds from sales of properties and other assets — 97.3 3.7 — 101.0 Other 46.2 0.2 (9.1) — 37.3 Net intercompany investing activity 46.5 69.4 48.4 (164.3) — Net cash provided by (used in) investing activities 85.5 (109.9) (130.3) (164.3) (319.0) CASH FLOWS FROM FINANCING ACTIVITIES: Exercise of stock options under equity compensation plans 1.5 — — — 1.5 Dividends paid (276.3) (205.5) (24.6) 205.5 (300.9) Payments on debt and borrowings (1,566.3) (0.3) (9.3) — (1,575.9) Net proceeds from (payments on) revolving credit facilities and commercial paper 264.8 — (1.9) — 262.9 Change in overdraft balances and other (3.5) (9.8) 12.1 — (1.2) Net intercompany financing activity — (95.8) (68.5) 164.3 — Net cash provided by (used in) financing activities (1,579.8) (311.4) (92.2) 369.8 (1,613.6) CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents (504.3) (79.6) (60.5) — (644.4) Effect of foreign exchange rate changes on cash and cash equivalents 3.1 3.3 (9.7) — (3.3) Balance at beginning of year 515.8 156.1 386.0 — 1,057.9 Balance at end of period $ 14.6 $ 79.8 $ 315.8 $ — $ 410.2 |